DDM Analysis: 082640.KS

Valuation Snapshot

Stable Growth	$72,970.67 - $212,289.59	$198,946.44
Multi-Stage	$28,736.35 - $31,473.25	$30,079.59
Blended Fair Value	$114,513.01
Current Price	$8,050.00
Upside	1,322.52%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	39.86%	14.89%	534.60	133.01	619.39	219.78	229.77	99.90	359.64	130.85	409.29	359.84
YoY Growth	-	-	301.92%	-78.53%	181.82%	-4.35%	130.00%	-72.22%	174.85%	-68.03%	13.74%	169.72%
Dividend Yield	-	-	10.46%	2.28%	16.26%	3.32%	5.43%	4.25%	7.84%	1.76%	3.99%	3.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	166,536.18
(-) Cash Dividends Paid (M)	22,466.00
(=) Cash Retained (M)	144,070.18

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	33,307.24	20,817.02	12,490.21
Cash Retained (M)	144,070.18	144,070.18	144,070.18
(-) Cash Required (M)	-33,307.24	-20,817.02	-12,490.21
(=) Excess Retained (M)	110,762.95	123,253.16	131,579.97
(/) Shares Outstanding (M)	156.01	156.01	156.01
(=) Excess Retained per Share	709.96	790.02	843.39
LTM Dividend per Share	144.00	144.00	144.00
(+) Excess Retained per Share	709.96	790.02	843.39
(=) Adjusted Dividend	853.96	934.02	987.39
WACC / Discount Rate	6.73%	6.73%	6.73%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$72,970.67	$198,946.44	$212,289.59
Upside / Downside	806.47%	2,371.38%	2,537.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	166,536.18	177,361.03	188,889.50	201,167.32	214,243.19	228,169.00	235,014.07
Payout Ratio	13.49%	28.79%	44.09%	59.40%	74.70%	90.00%	92.50%
Projected Dividends (M)	22,466.00	51,066.02	83,289.12	119,485.47	160,035.45	205,352.10	217,388.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.73%	6.73%	6.73%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	47,394.66	47,843.90	48,293.14
Year 2 PV (M)	71,743.60	73,110.11	74,489.52
Year 3 PV (M)	95,522.88	98,265.00	101,059.10
Year 4 PV (M)	118,742.43	123,308.93	128,005.89
Year 5 PV (M)	141,412.02	148,242.28	155,333.94
PV of Terminal Value (M)	4,008,420.63	4,202,028.85	4,403,046.90
Equity Value (M)	4,483,236.22	4,692,799.06	4,910,228.49
Shares Outstanding (M)	156.01	156.01	156.01
Fair Value	$28,736.35	$30,079.59	$31,473.25
Upside / Downside	256.97%	273.66%	290.97%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Tong Yang Life Insurance Co., Ltd. (082640.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener